| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,371,250.00 |
47,181,017.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,371,250.00 |
47,181,017.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.73 |
-1.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.23% |
-2.24% |
-7.99% |
-4.66% |
-3.86% |
0.53% |
-2.19% |
-1.38% |
4.17% |
- |
14.96% |
| EBITDA Growth |
|
7.46% |
-32.16% |
-11.62% |
-3.44% |
-0.91% |
38.05% |
-0.90% |
-12.30% |
-351.85% |
- |
4.76% |
| EBIT Growth |
|
7.57% |
-38.76% |
-12.56% |
-4.44% |
0.34% |
50.18% |
-0.91% |
-14.78% |
-414.53% |
- |
6.40% |
| NOPAT Growth |
|
8.15% |
-35.06% |
-14.53% |
-5.26% |
-2.47% |
23.94% |
3.42% |
-5.50% |
-403.07% |
- |
1.70% |
| Net Income Growth |
|
4.10% |
-42.72% |
-12.64% |
-1.25% |
5.08% |
47.20% |
6.68% |
-8.18% |
-549.33% |
- |
-154.22% |
| EPS Growth |
|
4.69% |
-41.80% |
-12.64% |
-1.39% |
4.98% |
45.77% |
6.29% |
-6.57% |
-581.04% |
- |
-162.72% |
| Operating Cash Flow Growth |
|
160.92% |
60.71% |
53.15% |
141.36% |
-28.51% |
-6.24% |
0.17% |
-18.40% |
12.56% |
- |
-53.52% |
| Free Cash Flow Firm Growth |
|
72.43% |
106.55% |
135.79% |
169.33% |
185.51% |
570.00% |
-22.33% |
-98.92% |
-28.50% |
- |
1,266.18% |
| Invested Capital Growth |
|
8.18% |
1.30% |
-0.98% |
-3.72% |
-2.11% |
-1.54% |
-0.28% |
2.24% |
-10.43% |
- |
-27.11% |
| Revenue Q/Q Growth |
|
-5.71% |
2.85% |
-8.10% |
6.97% |
-4.92% |
7.54% |
-10.58% |
7.86% |
0.44% |
- |
151.03% |
| EBITDA Q/Q Growth |
|
-4.46% |
-28.74% |
24.23% |
21.59% |
-1.96% |
-0.72% |
-16.26% |
7.60% |
-381.57% |
- |
-80.62% |
| EBIT Q/Q Growth |
|
-6.50% |
-34.35% |
32.96% |
27.09% |
-1.82% |
-1.74% |
-19.19% |
9.31% |
-462.35% |
- |
-83.47% |
| NOPAT Q/Q Growth |
|
-5.07% |
-23.35% |
2.75% |
26.72% |
-2.28% |
-2.60% |
-14.26% |
15.80% |
-413.39% |
- |
-85.70% |
| Net Income Q/Q Growth |
|
-7.02% |
-29.78% |
13.47% |
33.30% |
-1.07% |
-1.63% |
-17.77% |
14.73% |
-584.14% |
- |
-235.56% |
| EPS Q/Q Growth |
|
-6.94% |
-29.35% |
11.97% |
33.96% |
-0.94% |
-1.90% |
-18.36% |
17.75% |
-610.05% |
- |
-192.17% |
| Operating Cash Flow Q/Q Growth |
|
253.77% |
16.67% |
-44.89% |
6.11% |
4.78% |
53.02% |
-41.13% |
-13.56% |
44.54% |
- |
-65.60% |
| Free Cash Flow Firm Q/Q Growth |
|
41.52% |
110.89% |
404.46% |
115.72% |
-27.88% |
-14.63% |
-41.52% |
-96.99% |
4,664.07% |
- |
141.44% |
| Invested Capital Q/Q Growth |
|
-1.18% |
-1.46% |
-0.79% |
-0.34% |
0.48% |
-0.90% |
0.49% |
2.18% |
-11.97% |
- |
1.22% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.27% |
38.35% |
37.37% |
38.29% |
37.70% |
38.36% |
38.16% |
37.97% |
36.79% |
- |
38.48% |
| EBITDA Margin |
|
21.29% |
14.75% |
18.72% |
21.28% |
21.94% |
20.25% |
18.97% |
18.92% |
-53.05% |
- |
19.51% |
| Operating Margin |
|
17.79% |
11.37% |
14.79% |
17.72% |
18.40% |
16.76% |
15.51% |
15.89% |
-56.43% |
- |
15.88% |
| EBIT Margin |
|
17.89% |
11.42% |
15.22% |
18.09% |
18.68% |
17.07% |
15.42% |
15.63% |
-56.39% |
- |
16.48% |
| Profit (Net Income) Margin |
|
11.08% |
7.56% |
9.34% |
11.64% |
12.11% |
11.08% |
10.19% |
10.84% |
-52.23% |
- |
-5.96% |
| Tax Burden Percent |
|
75.25% |
87.77% |
75.38% |
74.56% |
73.81% |
73.39% |
76.04% |
79.67% |
88.60% |
- |
-44.34% |
| Interest Burden Percent |
|
82.29% |
75.46% |
81.38% |
86.30% |
87.85% |
88.45% |
86.87% |
87.02% |
104.54% |
- |
81.59% |
| Effective Tax Rate |
|
24.75% |
12.23% |
24.62% |
25.44% |
26.19% |
26.61% |
23.96% |
20.33% |
0.00% |
- |
24.48% |
| Return on Invested Capital (ROIC) |
|
10.25% |
7.47% |
8.15% |
9.44% |
9.64% |
8.85% |
8.45% |
8.96% |
-29.99% |
- |
8.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.35% |
6.44% |
7.43% |
8.75% |
8.98% |
8.21% |
7.67% |
8.02% |
-36.77% |
- |
-0.93% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.37% |
5.05% |
5.60% |
6.16% |
5.66% |
4.63% |
4.04% |
4.34% |
-20.78% |
- |
-0.49% |
| Return on Equity (ROE) |
|
18.62% |
12.51% |
13.75% |
15.59% |
15.30% |
13.48% |
12.50% |
13.30% |
-50.77% |
- |
8.06% |
| Cash Return on Invested Capital (CROIC) |
|
2.44% |
7.80% |
9.72% |
12.29% |
10.59% |
10.59% |
9.40% |
6.69% |
9.79% |
- |
40.83% |
| Operating Return on Assets (OROA) |
|
10.69% |
6.69% |
8.67% |
10.09% |
10.23% |
9.32% |
8.30% |
8.36% |
-32.28% |
- |
8.51% |
| Return on Assets (ROA) |
|
6.62% |
4.43% |
5.32% |
6.49% |
6.64% |
6.05% |
5.48% |
5.80% |
-29.90% |
- |
-3.08% |
| Return on Common Equity (ROCE) |
|
18.62% |
12.51% |
13.75% |
15.59% |
15.30% |
13.48% |
12.50% |
13.30% |
-50.77% |
- |
8.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.79% |
0.00% |
11.73% |
11.31% |
10.92% |
0.00% |
11.64% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
131 |
101 |
103 |
131 |
128 |
125 |
107 |
124 |
-388 |
704 |
101 |
| NOPAT Margin |
|
13.39% |
9.98% |
11.15% |
13.21% |
13.58% |
12.30% |
11.79% |
12.66% |
-39.50% |
- |
11.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.90% |
1.03% |
0.72% |
0.69% |
0.66% |
0.64% |
0.78% |
0.94% |
6.77% |
- |
9.49% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.77% |
- |
- |
- |
2.07% |
1.75% |
2.06% |
-7.75% |
14.23% |
2.37% |
| Cost of Revenue to Revenue |
|
61.73% |
61.65% |
62.63% |
61.71% |
62.30% |
61.64% |
61.84% |
62.03% |
63.21% |
- |
61.52% |
| SG&A Expenses to Revenue |
|
20.03% |
19.00% |
22.23% |
20.03% |
19.04% |
17.60% |
22.35% |
21.84% |
20.73% |
- |
22.42% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
20.48% |
26.98% |
22.57% |
20.57% |
19.30% |
21.60% |
22.65% |
22.08% |
93.22% |
- |
22.60% |
| Earnings before Interest and Taxes (EBIT) |
|
175 |
115 |
141 |
179 |
176 |
173 |
140 |
153 |
-554 |
837 |
138 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
209 |
149 |
174 |
211 |
207 |
205 |
172 |
185 |
-521 |
845 |
164 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.22 |
2.43 |
2.60 |
1.93 |
2.12 |
2.02 |
2.20 |
2.14 |
2.29 |
- |
2.62 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
1.69 |
1.95 |
2.18 |
1.69 |
1.97 |
1.90 |
2.13 |
2.02 |
1.74 |
- |
1.88 |
| Price to Earnings (P/E) |
|
14.99 |
19.68 |
22.19 |
17.04 |
19.42 |
17.15 |
18.87 |
18.25 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
6.67% |
5.08% |
4.51% |
5.87% |
5.15% |
5.83% |
5.30% |
5.48% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.68 |
1.85 |
1.99 |
1.59 |
1.75 |
1.69 |
1.83 |
1.75 |
1.79 |
- |
1.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.28 |
2.49 |
2.70 |
2.18 |
2.43 |
2.34 |
2.55 |
2.50 |
2.22 |
- |
2.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.00 |
13.03 |
14.44 |
11.65 |
12.88 |
11.36 |
12.36 |
12.50 |
208.65 |
- |
11.29 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.01 |
15.74 |
17.52 |
14.18 |
15.63 |
13.52 |
14.71 |
14.98 |
0.00 |
- |
13.30 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.99 |
20.54 |
22.64 |
18.36 |
20.42 |
18.59 |
20.04 |
19.90 |
0.00 |
- |
17.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.43 |
16.01 |
15.78 |
11.16 |
13.40 |
13.18 |
14.31 |
14.58 |
12.71 |
- |
14.02 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
71.83 |
23.94 |
20.33 |
12.70 |
16.32 |
15.87 |
19.45 |
26.49 |
17.25 |
- |
4.10 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.83 |
0.75 |
0.73 |
0.70 |
0.67 |
0.66 |
0.64 |
0.66 |
0.70 |
- |
0.79 |
| Long-Term Debt to Equity |
|
0.82 |
0.73 |
0.72 |
0.69 |
0.66 |
0.65 |
0.63 |
0.64 |
0.69 |
- |
0.77 |
| Financial Leverage |
|
0.89 |
0.78 |
0.75 |
0.70 |
0.63 |
0.56 |
0.53 |
0.54 |
0.57 |
- |
0.52 |
| Leverage Ratio |
|
2.43 |
2.28 |
2.25 |
2.18 |
2.11 |
2.06 |
2.04 |
2.04 |
2.08 |
- |
2.10 |
| Compound Leverage Factor |
|
2.00 |
1.72 |
1.83 |
1.88 |
1.86 |
1.82 |
1.77 |
1.77 |
2.17 |
- |
1.71 |
| Debt to Total Capital |
|
45.46% |
42.73% |
42.17% |
41.27% |
40.10% |
39.70% |
39.00% |
39.61% |
41.30% |
- |
44.11% |
| Short-Term Debt to Total Capital |
|
0.78% |
0.79% |
0.78% |
0.76% |
0.73% |
0.73% |
0.72% |
0.73% |
0.84% |
- |
1.04% |
| Long-Term Debt to Total Capital |
|
44.68% |
41.94% |
41.39% |
40.51% |
39.37% |
38.97% |
38.29% |
38.87% |
40.46% |
- |
43.07% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
54.54% |
57.27% |
57.83% |
58.73% |
59.90% |
60.30% |
61.00% |
60.39% |
58.70% |
- |
55.89% |
| Debt to EBITDA |
|
3.06 |
3.14 |
3.26 |
3.28 |
3.29 |
3.01 |
3.00 |
3.09 |
49.96 |
- |
2.72 |
| Net Debt to EBITDA |
|
2.86 |
2.82 |
2.80 |
2.65 |
2.46 |
2.14 |
2.06 |
2.42 |
45.73 |
- |
2.24 |
| Long-Term Debt to EBITDA |
|
3.01 |
3.08 |
3.20 |
3.22 |
3.23 |
2.95 |
2.94 |
3.03 |
48.94 |
- |
2.66 |
| Debt to NOPAT |
|
4.73 |
4.95 |
5.11 |
5.17 |
5.21 |
4.92 |
4.86 |
4.92 |
-33.42 |
- |
4.26 |
| Net Debt to NOPAT |
|
4.42 |
4.44 |
4.39 |
4.18 |
3.90 |
3.50 |
3.34 |
3.86 |
-30.59 |
- |
3.51 |
| Long-Term Debt to NOPAT |
|
4.65 |
4.86 |
5.02 |
5.08 |
5.12 |
4.83 |
4.77 |
4.83 |
-32.74 |
- |
4.16 |
| Altman Z-Score |
|
2.71 |
2.92 |
3.08 |
2.78 |
2.95 |
2.90 |
3.01 |
2.93 |
2.58 |
- |
3.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.27 |
2.31 |
2.40 |
2.50 |
2.81 |
2.81 |
2.72 |
2.57 |
2.07 |
- |
1.96 |
| Quick Ratio |
|
0.93 |
1.05 |
1.13 |
1.27 |
1.50 |
1.61 |
1.57 |
1.34 |
0.89 |
- |
0.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-285 |
31 |
157 |
338 |
244 |
208 |
122 |
3.66 |
174 |
645 |
1,557 |
| Operating Cash Flow to CapEx |
|
1,027.44% |
1,645.98% |
1,025.26% |
1,367.07% |
1,363.61% |
1,824.32% |
418.40% |
583.22% |
870.13% |
- |
826.38% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.18 |
1.10 |
5.97 |
13.77 |
11.40 |
10.42 |
6.63 |
0.18 |
6.94 |
- |
61.10 |
| Operating Cash Flow to Interest Expense |
|
7.05 |
9.04 |
5.36 |
6.09 |
7.32 |
11.99 |
7.69 |
6.15 |
7.01 |
- |
2.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.37 |
8.49 |
4.84 |
5.64 |
6.78 |
11.34 |
5.85 |
5.09 |
6.21 |
- |
2.26 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.60 |
0.59 |
0.57 |
0.56 |
0.55 |
0.55 |
0.54 |
0.53 |
0.57 |
- |
0.52 |
| Accounts Receivable Turnover |
|
6.62 |
6.33 |
6.29 |
6.16 |
6.20 |
6.02 |
6.16 |
5.95 |
6.02 |
- |
5.28 |
| Inventory Turnover |
|
2.43 |
2.49 |
2.38 |
2.42 |
2.50 |
2.71 |
2.62 |
2.63 |
2.64 |
- |
2.53 |
| Fixed Asset Turnover |
|
8.80 |
8.46 |
8.16 |
7.91 |
7.67 |
7.47 |
7.28 |
7.15 |
7.13 |
- |
6.79 |
| Accounts Payable Turnover |
|
10.39 |
10.04 |
9.52 |
10.26 |
10.94 |
11.03 |
10.28 |
10.03 |
10.21 |
- |
9.09 |
| Days Sales Outstanding (DSO) |
|
55.14 |
57.68 |
58.04 |
59.22 |
58.86 |
60.65 |
59.21 |
61.31 |
60.61 |
- |
69.10 |
| Days Inventory Outstanding (DIO) |
|
150.33 |
146.84 |
153.17 |
151.05 |
145.97 |
134.89 |
139.38 |
138.72 |
138.06 |
- |
144.54 |
| Days Payable Outstanding (DPO) |
|
35.13 |
36.35 |
38.33 |
35.56 |
33.36 |
33.09 |
35.51 |
36.39 |
35.75 |
- |
40.13 |
| Cash Conversion Cycle (CCC) |
|
170.34 |
168.17 |
172.89 |
174.71 |
171.47 |
162.46 |
163.08 |
163.64 |
162.93 |
- |
173.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,508 |
5,428 |
5,385 |
5,367 |
5,392 |
5,344 |
5,370 |
5,487 |
4,830 |
3,867 |
3,914 |
| Invested Capital Turnover |
|
0.77 |
0.75 |
0.73 |
0.71 |
0.71 |
0.72 |
0.72 |
0.71 |
0.76 |
- |
0.71 |
| Increase / (Decrease) in Invested Capital |
|
417 |
70 |
-53 |
-207 |
-116 |
-84 |
-15 |
120 |
-562 |
59 |
-1,456 |
| Enterprise Value (EV) |
|
9,274 |
10,066 |
10,692 |
8,537 |
9,419 |
9,053 |
9,832 |
9,616 |
8,633 |
- |
7,774 |
| Market Capitalization |
|
6,861 |
7,889 |
8,619 |
6,593 |
7,620 |
7,347 |
8,192 |
7,752 |
6,741 |
- |
6,232 |
| Book Value per Share |
|
$57.74 |
$60.63 |
$61.71 |
$63.64 |
$66.82 |
$67.64 |
$69.56 |
$67.73 |
$57.96 |
$55.12 |
$50.34 |
| Tangible Book Value per Share |
|
($21.13) |
($17.34) |
($15.50) |
($13.03) |
($10.50) |
($9.12) |
($7.83) |
($10.92) |
($11.01) |
($1.68) |
($9.84) |
| Total Capital |
|
5,675 |
5,675 |
5,726 |
5,826 |
5,998 |
6,033 |
6,115 |
5,998 |
5,005 |
4,949 |
4,249 |
| Total Debt |
|
2,580 |
2,425 |
2,415 |
2,404 |
2,405 |
2,395 |
2,385 |
2,376 |
2,067 |
2,173 |
1,874 |
| Total Long-Term Debt |
|
2,536 |
2,380 |
2,370 |
2,360 |
2,361 |
2,351 |
2,341 |
2,332 |
2,025 |
2,129 |
1,830 |
| Net Debt |
|
2,413 |
2,178 |
2,074 |
1,945 |
1,799 |
1,706 |
1,640 |
1,864 |
1,892 |
1,951 |
1,542 |
| Capital Expenditures (CapEx) |
|
21 |
16 |
14 |
11 |
11 |
13 |
34 |
21 |
20 |
-4.19 |
7.94 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
974 |
912 |
885 |
871 |
915 |
855 |
827 |
911 |
885 |
1,497 |
676 |
| Debt-free Net Working Capital (DFNWC) |
|
1,141 |
1,160 |
1,226 |
1,331 |
1,521 |
1,545 |
1,572 |
1,423 |
1,060 |
1,719 |
853 |
| Net Working Capital (NWC) |
|
1,097 |
1,115 |
1,181 |
1,286 |
1,477 |
1,501 |
1,528 |
1,379 |
1,018 |
1,674 |
809 |
| Net Nonoperating Expense (NNE) |
|
23 |
24 |
17 |
16 |
14 |
12 |
15 |
18 |
125 |
667 |
151 |
| Net Nonoperating Obligations (NNO) |
|
2,413 |
2,178 |
2,074 |
1,945 |
1,799 |
1,706 |
1,640 |
1,864 |
1,892 |
1,091 |
1,539 |
| Total Depreciation and Amortization (D&A) |
|
33 |
34 |
32 |
32 |
31 |
32 |
32 |
32 |
33 |
8.14 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
23.99% |
22.60% |
22.36% |
22.30% |
23.64% |
22.07% |
21.45% |
23.73% |
22.80% |
- |
20.42% |
| Debt-free Net Working Capital to Revenue |
|
28.10% |
28.73% |
30.98% |
34.05% |
39.30% |
39.86% |
40.77% |
37.04% |
27.31% |
- |
25.77% |
| Net Working Capital to Revenue |
|
27.01% |
27.62% |
29.85% |
32.92% |
38.16% |
38.73% |
39.64% |
35.90% |
26.23% |
- |
24.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.03 |
$1.42 |
$1.61 |
$2.15 |
$2.12 |
$2.09 |
$1.72 |
$2.01 |
($10.15) |
$1.04 |
($1.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
53.59M |
53.58M |
53.65M |
53.77M |
53.77M |
53.74M |
53.59M |
52.62M |
50.52M |
51.66M |
47.23M |
| Adjusted Diluted Earnings per Share |
|
$2.01 |
$1.42 |
$1.59 |
$2.13 |
$2.11 |
$2.07 |
$1.69 |
$1.99 |
($10.15) |
$1.15 |
($1.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
54.16M |
54.09M |
54.39M |
54.07M |
54.04M |
54.21M |
54.62M |
53.15M |
50.52M |
52.18M |
47.24M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
53.60M |
53.60M |
53.77M |
53.77M |
53.79M |
53.62M |
53.48M |
50.68M |
50.37M |
47.18M |
45.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
135 |
103 |
106 |
135 |
130 |
127 |
109 |
126 |
110 |
700 |
102 |
| Normalized NOPAT Margin |
|
13.73% |
10.19% |
11.41% |
13.61% |
13.78% |
12.53% |
12.02% |
12.85% |
11.24% |
- |
12.13% |
| Pre Tax Income Margin |
|
14.72% |
8.62% |
12.39% |
15.61% |
16.41% |
15.09% |
13.40% |
13.60% |
-58.95% |
- |
13.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.65 |
4.07 |
5.37 |
7.30 |
8.23 |
8.66 |
7.61 |
7.70 |
-22.02 |
- |
5.43 |
| NOPAT to Interest Expense |
|
4.22 |
3.56 |
3.93 |
5.33 |
5.98 |
6.24 |
5.82 |
6.24 |
-15.43 |
- |
3.95 |
| EBIT Less CapEx to Interest Expense |
|
4.96 |
3.52 |
4.85 |
6.86 |
7.69 |
8.00 |
5.78 |
6.65 |
-22.83 |
- |
5.12 |
| NOPAT Less CapEx to Interest Expense |
|
3.54 |
3.01 |
3.41 |
4.89 |
5.45 |
5.58 |
3.98 |
5.18 |
-16.23 |
- |
3.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
21.77% |
18.60% |
6.16% |
4.65% |
4.66% |
8.09% |
13.92% |
90.02% |
-262.25% |
- |
-251.24% |